DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.09
Today's Fair Value
$8.25 -31.76%
Margin of Safety
-46.55%
Projected Value (5Y)
$13.28 +9.84%
Dividends Paid (5Y)
$2.67
DCF Inputs
Scenario
%
Regression: 12.99% | CAGR (5y): 1.25%
%
Regression: 5.8% | CAGR (5y): 3.26%
%
Regression: 14.18% | CAGR (5y): 5.98%
Capped at 13.67x (Historical 5y: 0.85x)
%